Company Valuation: Baotou INST Magnetic New Materials Co., Ltd.

Data adjusted to current consolidation scope
Fiscal Period: December 2024 2025
Market Cap 1 7,220 7,466
Change - 3.4%
Enterprise Value (EV) 1 6,639 7,111
Change - 7.11%
P/E 30.5x 57x
PBR 4.86x 4.76x
PEG 1.1x -1.3x
Capitalization / Revenue 6.1x 5.17x
EV / Revenue 5.6x 4.93x
EV / EBITDA 32.9x 36.3x
EV / EBIT 40.4x 53.4x
EV / FCF -158x -37.4x
FCF Yield -0.63% -2.68%
Dividend per Share 2 0.4 0.15
Rate of return 0.64% 0.23%
EPS 2 2.04 1.13
Distribution rate 19.6% 13.3%
Net sales 1 1,185 1,444
EBITDA 1 201.7 195.7
EBIT 1 164.3 133.2
Net income 1 177.3 131.5
Net Debt 1 -581.1 -354.8
Reference price 2 62.28 64.40
Nbr of stocks (in thousands) 1,15,932 1,15,932
Announcement Date 14/04/25 13/04/26
1CNY in Million2CNY
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 58Cr
23.96x2.86x15.7x2.15% 22TCr
12.86x1.52x7x3.92% 18TCr
25.36x3.32x15.22x1.91% 15TCr
33.94x5.05x21.23x1.16% 15TCr
39.47x5.25x23.55x1.26% 13TCr
30.45x4.38x21.48x0.89% 10TCr
88.01x10.89x62.26x0.36% 9.09TCr
30.91x3.85x20.69x1.1% 8.96TCr
32.87x5.29x18.41x1.38% 8.95TCr
Average 35.31x 4.71x 22.84x 1.57% 12.09TCr
Weighted average by Cap. 31.88x 4.22x 20.40x 1.79%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Baotou INST Magnetic New Materials Co., Ltd.

Historical PBR trend

Valuation ratios - PBR - Baotou INST Magnetic New Materials Co., Ltd.

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Baotou INST Magnetic New Materials Co., Ltd.

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Baotou INST Magnetic New Materials Co., Ltd.

  1. Stock Market
  2. Stocks
  3. 301622 Stock
  4. Valuation Baotou INST Magnetic New Materials Co., Ltd.